Closing prices at the end of each trading day, from 27 Jun 2017. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 2.8 | 3.6 | 8.7 | 14.1 | 12.6 | 17.9 | 28.5 | 41.0 | 43.7 | 50.8 |
| Growth | +29.1% | +139.7% | +61.9% | −10.8% | +42.1% | +59.1% | +43.8% | +6.5% | +16.4% | |
| EPS, diluted | 0.55 | 0.58 | 1.13 | 1.82 | 1.65 | 2.26 | 3.47 | 4.91 | 5.14 | 5.87 |
| Growth | +5.5% | +94.8% | +61.1% | −9.3% | +37.0% | +53.5% | +41.5% | +4.7% | +14.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.3 | 4.0 | 10.1 | 16.3 | 15.6 | 30.1 | 38.8 | 42.4 | 42.2 | 59.8 |
| Capital expenditure | −2.7 | −0.2 | −0.6 | −0.6 | −0.8 | −1.0 | −0.1 | −0.6 | −0.7 | −3.2 |
| Free cash flow | 3.7 | 3.8 | 9.5 | 15.7 | 14.8 | 29.1 | 38.7 | 41.8 | 41.5 | 56.7 |
| Growth | +3.7% | +151.9% | +64.1% | −5.3% | +95.9% | +33.2% | +7.9% | −0.7% | +36.6% | |
| Buybacks | n/a | n/a | n/a | n/a | −0.6 | n/a | n/a | −0.3 | n/a | n/a |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | −2.1 | −3.7 | −4.8 | −5.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 43.0 | 43.1 | 30.6 | 61.8 | 65.2 | 149.2 | 164.1 | 165.2 | 126.3 | 235.9 |
| Shareholders’ equity | 52.2 | 83.4 | 92.8 | 111.1 | 126.1 | 143.7 | 157.6 | 198.6 | 237.1 | 289.6 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 43.0 | 43.1 | 30.6 | 61.8 | 65.2 | 149.2 | 164.1 | 165.2 | 126.3 | 235.9 | |
| 2.8 | 2.5 | 2.7 | 2.8 | 3.0 | 3.3 | 2.7 | 2.6 | 2.4 | 4.4 | |
| 424.8 | 533.6 | 663.9 | 798.0 | 936.7 | 1,178.8 | 1,395.6 | 1,616.9 | 1,892.5 | 2,365.7 | |
| Growth | +25.6% | +24.4% | +20.2% | +17.4% | +25.8% | +18.4% | +15.9% | +17.0% | +25.0% | |
| Liabilities | ||||||||||
| 372.6 | 450.2 | 571.1 | 686.9 | 810.6 | 1,035.0 | 1,237.5 | 1,418.3 | 1,655.4 | 2,076.1 | |
| Equity | ||||||||||
| −5.8 | −2.0 | 6.8 | 20.9 | 33.5 | 51.5 | 77.7 | 114.3 | 152.9 | 197.8 | |
| 52.2 | 83.4 | 92.8 | 111.1 | 126.1 | 143.7 | 157.6 | 198.6 | 237.1 | 289.6 | |
| Growth | +59.8% | +11.3% | +19.7% | +13.5% | +14.0% | +9.6% | +26.0% | +19.4% | +22.1% | |
| Per share and net cash | ||||||||||
| 5.0 | 7.3 | 7.5 | 7.7 | 7.8 | 8.1 | 8.2 | 8.3 | 8.4 | 8.6 | |
| calc | 10.43 | 11.38 | 12.32 | 14.51 | 16.18 | 17.77 | 19.23 | 23.96 | 28.38 | 33.86 |
Lines marked calc are worked out here from filed figures; point at one for how.